BNBCalc Short Term Rental Investment Analysis 56 FM1621, Comfort, TX 78013, USA

3 bed • 3 bath • 8 guests • $697,000

BNB

Calc

Annual Revenue

$40,761

Profit (Cash Flow)

-$24,635

Cap Rate

3.2%

Annual Revenue

$40,761

AirDNA projects $279/night at 42% occupancy ($42,799).

BNB Calc projects a 40% occupancy rate, $279 rate per night.

Revenue Percentile (property's earnings compare to others in the market}

Return Metrics

-14.57% cash on cash return is a poor return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	-$24,635	-$49,270	-$73,905	-$98,540	-$123,175	-$246,351	-$739,054
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$557,600	$557,600	$557,600	$557,600	$557,600	$557,600	$557,600
Down Payment	$139,400	$139,400	$139,400	$139,400	$139,400	$139,400	$139,400
Property Appreciation	$20,910	$42,447	$64,630	$87,479	$111,014	$239,709	$994,801
Total Return	$693,274	$690,176	$687,725	$685,939	$684,838	$690,358	$952,747

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-14.57%

Cap Rate

3.21%

Return on Investment

1.84%

56 FM1621 Comfort, Texas, 78013-3401

3 bed • 3 bath • 8 guests

Purchase Price

Est. $3,343/mo

Inquire about this property

Contact Agent

$40,761

Annual Revenue

Projected nightly rate is $279/night at 42% occupancy.

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

-$24,635

Profit

Revenue

$40,761

Operating Expenses

$18,379

Operating Income

$22,382

Mortgage & Taxes

$47,017

Profit (Cash Flow)

-$24,635

$169,060

Cash Investment

Down Payment

$139,400

Renos & Furnishing

$8,750

Closing Costs

$20,910

Total

$169,060

DSCR Ratio

Weak

0.48

<0>Get a pre-qualification letter</0>

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

-14.57%

Cap Rate

3.21%

Return on Investment

1.84%

STR Tax Calculator (USA)

On purchasing a large business asset, you can subtract the depreciation value from your taxable income in order to pay less income tax. Use this calculator to find out how much you can save. Read tax guide.

Your current annual income

Your income tax rate

Taxes paid on $150,000

$45,000

If you buy this investment property, your est deduction will be...

Deductible mortgage interest

$33,080

Deductible property tax

$6,900

Your total deduction

$94,893

Your adjusted annual income

$150,000 - $94,893 = $55,107

Taxes on $55,107 (30%)

$16,532

Your old tax bill

$45,000

Your new tax bill

$16,532

Estimated tax savings

$28,468

Maximize the depreciation value on your tax returns. Get $50 off cost segregation reports with code BNBCALC at DIYCostSeg.com